Flat
L6
0 beds
0 baths
Everton Road, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£88,582
↗ 41%After 5 Years
Change In Property Value
£179,337
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,096 | £48,817 | £49,550 | £50,788 | £52,058 | £249,310 |
| Total Expenses | £27,723 | £27,845 | £27,960 | £28,125 | £28,295 | £139,949 |
| Profit Before Tax | £20,373 | £20,972 | £21,590 | £22,663 | £23,763 | £109,361 |
| Profit After Tax | £16,502 | £16,987 | £17,488 | £18,357 | £19,248 | £88,582 |
| Change In Property Value | £19,500 | £36,823 | £42,379 | £44,922 | £35,713 | £179,337 |
| Net Return | £36,002 | £53,810 | £59,867 | £63,279 | £54,961 | £267,919 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change